[GHLSYS] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[GHLSYS] GHL SYSTEMS BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 83.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GHLSYS's Result
GHLSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 34,489 17,722 63,268 38,635 22,304 9,430 30,545 8.44%
PBT 1,951 714 6,227 2,555 1,360 502 3,215 -28.34%
Tax 60 15 -224 -54 0 0 0 -
NP 2,011 729 6,003 2,501 1,360 502 3,215 -26.88%
-
NP to SH 2,011 729 6,003 2,501 1,360 502 3,215 -26.88%
-
Tax Rate -3.08% -2.10% 3.60% 2.11% 0.00% 0.00% 0.00% -
Total Cost 32,478 16,993 57,265 36,134 20,944 8,928 27,330 12.20%
-
Net Worth 43,169 40,094 35,710 31,717 28,754 20,916 1,673,018 -91.28%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 43,169 40,094 35,710 31,717 28,754 20,916 1,673,018 -91.28%
NOSH 335,166 260,357 236,338 227,363 215,873 185,925 152,369 69.21%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 5.83% 4.11% 9.49% 6.47% 6.10% 5.32% 10.53% -
ROE 4.66% 1.82% 16.81% 7.89% 4.73% 2.40% 0.19% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.29 6.81 26.77 16.99 10.33 5.07 20.05 -35.92%
EPS 0.60 0.28 2.54 1.10 0.63 0.27 2.11 -56.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1288 0.154 0.1511 0.1395 0.1332 0.1125 10.98 -94.85%
Adjusted Per Share Value based on latest NOSH - 253,555
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 3.02 1.55 5.54 3.38 1.95 0.83 2.68 8.29%
EPS 0.18 0.06 0.53 0.22 0.12 0.04 0.28 -25.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0378 0.0351 0.0313 0.0278 0.0252 0.0183 1.4656 -91.29%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 - - -
Price 2.10 3.10 2.78 2.80 1.50 0.00 0.00 -
P/RPS 20.41 45.54 10.38 16.48 14.52 0.00 0.00 -
P/EPS 350.00 1,107.14 109.45 254.55 238.10 0.00 0.00 -
EY 0.29 0.09 0.91 0.39 0.42 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.30 20.13 18.40 20.07 11.26 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 04/03/04 28/11/03 28/08/03 27/05/03 07/04/03 -
Price 1.70 2.67 2.83 2.90 3.28 1.08 0.00 -
P/RPS 16.52 39.23 10.57 17.07 31.75 21.29 0.00 -
P/EPS 283.33 953.57 111.42 263.64 520.63 400.00 0.00 -
EY 0.35 0.10 0.90 0.38 0.19 0.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.20 17.34 18.73 20.79 24.62 9.60 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment